CashFlowRE
Sign in Sign up
625 W Washington St
C+ Composite 60.24
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +19.5/30.0
  • ARV discount +11.8/15.0
  • DSCR +6.2/10.0
  • Appreciation +5.7/10.0
  • 1% rule +4.7/10.0
  • Rent growth +4.0/5.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0

$199,000

625 W Washington St · Petersburg, VA 23803
6 bd · 2.0 ba · 2,980 sqft · Other public records · 117 Days on market
Built 1927 5,963 sqft lot $67/sqft · 10% below area Est $220k · 10% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

Key facts

  • All brick duplex
  • Onstreet parking
  • Road frontage

Tags

HISTORIC DISTRICTALL BRICK DUPLEXRENOVATIONS AND UPDATINGONSTREET PARKINGOFF-STREET PARKINGROAD FRONTAGE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 6-bed/2.0-bath other listed at $199k.

Deal economics

  • At list price, monthly cash flow is $225 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (3.4% below list).
  • Recommended offer: $181k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 4.5% in Petersburg — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 61/100 on livability (#413 in VA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A; Watch: schools D+, crime F, amenities F.
  • Petersburg City Public School District (suburban): math 26% / reading 44% proficiency, ranked #131 of 131 in VA (top 100%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.9%/yr); 290 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 118 units permitted in Petersburg city in 2024 (84 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.4% local appreciation)).
  • Petersburg County population projected at -10% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.4% appreciation + 5.9% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($181k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 10y ago; this cycle's ask has dropped $41k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 41% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,090 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.97%
Cap rate
7.65%
Cash-on-cash
4.85%
DSCR
1.22
GRM
8.6

CMA / ARV

ARV (median comp)
$220,129
List price
$199,000
Delta
-9.60%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

1.45% appreciation · 5.89% rent growth · sell at horizon

5-year hold
IRR
9.5%
Equity multiple
1.51×
Total profit
$28,189
Equity at exit
$72,623
10-year hold
IRR
14.7%
Equity multiple
2.99×
Total profit
$110,851
Equity at exit
$100,244

Cash invested: $55,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State Virginia
55 Moderately Landlord-Leaning · D+2
County
— inherits STATE
City
— inherits STATE
VRLTA gives some tenant protections; Northern Virginia courts slower; rural VA landlord-leaning.

ZIP-level market 23803

Home prices YoY
0.3%
Rents YoY
5.9%
Active inventory
290
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,922 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$167 /mo · $2,000/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$404
Net cashflow
$225

Break-even live

Break-even rent $1,637
Max offer price $199,000
Occupancy floor 83%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$49,750
Closing costs
$5,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
922 Wilcox St Petersburg, VA 5.0 2.5 1985 $1,799 $0.91 2d 1 0.41mi
608 Halifax St Unit 608 Petersburg, VA 5.0 2.5 2288 $1,699 $0.74 2d 1 0.70mi
1021 Melville St Petersburg, VA 5.0 2.0 2014 $1,899 $0.94 15d 1 0.98mi

Listing history 22 events

  1. 2026-06-08
    statusdays on market $199,000 Pending 117 DOM
  2. 2026-06-07
    days on market $199,000 Active 116 DOM
  3. 2026-06-05
    days on market $199,000 Active 113 DOM
  4. 2026-06-03
    days on market $199,000 Active 112 DOM
  5. 2026-06-02
    days on market $199,000 Active 111 DOM
  6. 2026-06-01
    days on market $199,000 Active 110 DOM
  7. 2026-05-31
    days on market $199,000 Active 109 DOM
  8. 2026-04-18
    price $199,000 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  9. 2026-04-17
    status Active 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  10. 2026-03-25
    status Pending 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  11. 2026-03-04
    status Active 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  12. 2026-02-20
    status Pending 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  13. 2026-02-07
    price $219,000 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  14. 2026-01-31
    status Active 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  15. 2025-11-27
    status Pending 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  16. 2025-11-03
    listed $239,900 Active 934-char remark
    Show marketing remark (934 chars)

    PRICE ADJUSTMENT TO $199,000 on this All Brick Duplex for sale in Petersburg's Historic District. This is a wonderful buying opportunity. This all Brick Duplex has had renovations and updating already, and just needs your final touches. Property has onstreet parking on W Washington St and off-street parking in rear where property has road frontage at Hinton St. Unit A has a Living Room, 2 Bedrooms, Kitchen, Family Room, and Full Hall Bath ( one of the extra rooms could be turned into a 3rd Bedroom. Unit B ( upper level ) has a Living Room, 3 Bedrooms, Family Room, Kitchen, and Full Hall Bath. Time to make this home. .. .Yours. .. . The property is selling AS IS and purchaser must perform their own due diligence for any and all inquiries that they may have. Seller does not have a survey plat. Seller will consider Hard-Money Financing and Cash Offers ONLY. PURCHASERS MUST PHYSICALLY VIEW THE PROPERTY PRIOR TO MAKING OFFER.

  17. 2025-01-05
    historical
  18. 2024-12-04
    price $269,950
  19. 2024-11-20
    listed $279,950 Active
  20. 2023-06-21
    soldstatus $200,000
  21. 2016-08-31
    historical
  22. 2016-06-22
    listed $45,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$2,000 · $167/mo
Projected year-2 tax
$2,000 · $167/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥109°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 41% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,062
− Mortgage interest
−$11,147
− Property taxes
−$2,000
− Insurance
−$995
− Repairs & maintenance
−$1,845
− Management
−$1,845
− Depreciation
−$5,789
Taxable loss
−$560
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$134
After-tax cash flow
$2,835/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Petersburg City Public School District
NCES district ID
5102910
Math proficiency
26% ▼ -27.00%
Reading proficiency
44% ▼ -8.00%
Median HH income
$34,362
Composite
28.78/100
National rank
#6670
State rank
#131 of 131 in VA

Livability — Petersburg

Score
61/100
State rank
#413
US rank
#17309

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D- Housing A Health & safety B- User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Petersburg, VA
County
Chesterfield County · 406,988 people
City population
63,420
Metro
Richmond, VA
Population (ZIP)
42,012
Household income
$57,813
Rent vs Own
48.9% rent · 51.1% own
Severe rent burden
2485.0

Population outlook (Petersburg County) Hauer SSP2

Today (2025)
30,488 people
By 2030
29,771 · -2.4%
By 2040
28,401 · -6.8%
By 2050
27,279 · -10.5%
By 2075
25,877 · -15.1%
By 2100
24,288 · -20.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
Black 58% White 31% Hispanic / Latino 6% Two or more races 5%
Hispanic origin (detail)
Mexican 1% Puerto Rican 2%
Common ancestry
Italian 1% Romanian 1% Slovak 1%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5%

Political lean MEDSL · Petersburg

2024 margin
Solid D (+72.8) · D 85.8% · R 13.0% · Other 1.2%
2008→2024 swing
-5.7pp toward R · 2008: 78.5pp · 2024: 72.8pp
All cycles
2024: D+72.8 2020: D+76.5 2016: D+77.0 2012: D+80.4 2008: D+78.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.45%
Current HPI
480.5365
Rent YoY
▲ 5.89%
Metro
Richmond, VA
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+342.2% since first listed
15 events — show timeline
  • 2026-04-18 Price Changed $199,000 CVRMLS
  • 2026-04-17 Relisted CVRMLS
  • 2026-03-25 Pending CVRMLS
  • 2026-03-04 Relisted CVRMLS
  • 2026-02-20 Pending CVRMLS
  • 2026-02-07 Price Changed $219,000 CVRMLS
  • 2026-01-31 Relisted CVRMLS
  • 2025-11-27 Pending CVRMLS
  • 2025-11-03 Listed $239,900 CVRMLS
  • 2025-01-05 Listing Removed CVRMLS
  • 2024-12-04 Price Changed $269,950 CVRMLS
  • 2024-11-20 Listed $279,950 CVRMLS
  • 2023-06-21 Sold (Public Records) $200,000 Public Records
  • 2016-08-31 Listing Removed CVRMLS
  • 2016-06-22 Listed $45,000 CVRMLS

Property tax history

+8.5%/yr

Latest (2025): $2,000 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…